[JHM] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -123.56%
YoY- -269.53%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 31,962 25,049 20,118 16,268 18,842 16,598 20,641 33.95%
PBT 2,102 1,848 81 -1,325 -611 117 1,307 37.38%
Tax -473 -277 -270 0 -73 -23 -795 -29.32%
NP 1,629 1,571 -189 -1,325 -684 94 512 116.78%
-
NP to SH 1,461 1,786 163 -968 -433 118 600 81.29%
-
Tax Rate 22.50% 14.99% 333.33% - - 19.66% 60.83% -
Total Cost 30,333 23,478 20,307 17,593 19,526 16,504 20,129 31.53%
-
Net Worth 31,921 30,386 29,340 28,856 30,470 29,712 30,746 2.53%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 31,921 30,386 29,340 28,856 30,470 29,712 30,746 2.53%
NOSH 122,773 123,172 125,384 122,531 123,714 117,999 122,448 0.17%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.10% 6.27% -0.94% -8.14% -3.63% 0.57% 2.48% -
ROE 4.58% 5.88% 0.56% -3.35% -1.42% 0.40% 1.95% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 26.03 20.34 16.05 13.28 15.23 14.07 16.86 33.68%
EPS 1.19 1.45 0.13 -0.79 -0.35 0.10 0.49 80.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.2467 0.234 0.2355 0.2463 0.2518 0.2511 2.35%
Adjusted Per Share Value based on latest NOSH - 122,531
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.27 4.13 3.32 2.68 3.11 2.74 3.41 33.77%
EPS 0.24 0.29 0.03 -0.16 -0.07 0.02 0.10 79.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0527 0.0501 0.0484 0.0476 0.0503 0.049 0.0507 2.62%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.33 0.15 0.13 0.205 0.235 0.195 0.15 -
P/RPS 1.27 0.74 0.81 1.54 1.54 1.39 0.89 26.83%
P/EPS 27.73 10.34 100.00 -25.95 -67.14 195.00 30.61 -6.39%
EY 3.61 9.67 1.00 -3.85 -1.49 0.51 3.27 6.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.61 0.56 0.87 0.95 0.77 0.60 65.08%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 22/05/15 25/02/15 28/11/14 25/08/14 26/05/14 24/02/14 -
Price 0.375 0.185 0.145 0.165 0.22 0.255 0.18 -
P/RPS 1.44 0.91 0.90 1.24 1.44 1.81 1.07 21.96%
P/EPS 31.51 12.76 111.54 -20.89 -62.86 255.00 36.73 -9.73%
EY 3.17 7.84 0.90 -4.79 -1.59 0.39 2.72 10.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.75 0.62 0.70 0.89 1.01 0.72 58.94%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment